Innofactor
1,665 EUR -0,89%6.153 investorer følger denne virksomhed
Innofactor operates in the IT sector. The company is focused on offering services in digitization and cloud-based solutions. Examples of business areas include sales, marketing and communication, business intelligence, and CRM (Customer Relationship Management). The largest presence is found in the Nordic market and customers consist of small and medium-sized corporate customers. The head office is located in Espoo.
P/E (adj.) (24e)
15,81
EV/EBIT (adj.) (24e)
12,49
EV/S (24e)
0,8
Udbytteafkast, % (24e)
4,8 %
Kursmål
1.68 EUR
Anbefaling
Reducer
Opdateret
22.7.2024
NASDAQ Helsinki
IFA1V
Daglig lav / høj pris
1,665 / 1,685
EUR
Markedsværdi
60,51 mio. EUR
Aktieomsætning
114,01 t EUR
Volumen
68 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalytiker
Joni Grönqvist
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
22.10.2024
Resultatopgørelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 66,2 | 66,4 | 71,1 | 80,3 | 81,8 | 84,6 | 88,1 | 90,8 |
| vækst-% | 3,1 % | 0,3 % | 7,2 % | 12,8 % | 1,9 % | 3,4 % | 4,1 % | 3,1 % |
| EBITDA | 7,2 | 10,1 | 7,8 | 9,1 | 7,5 | 8,8 | 10,0 | 10,7 |
| EBIT (adj.) | 4,5 | 4,4 | 5,0 | 6,0 | 5,2 | 5,8 | 6,9 | 7,6 |
| EBIT | 2,5 | 6,5 | 4,8 | 5,8 | 4,5 | 5,8 | 6,9 | 7,6 |
| Overskud før skat | 2,1 | 5,7 | 4,2 | 5,2 | 4,0 | 5,5 | 6,7 | 7,5 |
| Netto indkomst | 1,8 | 4,5 | 3,3 | 3,4 | 3,0 | 4,4 | 5,3 | 6,0 |
| EPS (adj.) | 0,10 | 0,07 | 0,10 | 0,10 | 0,11 | 0,12 | 0,15 | 0,17 |
| vækst-% | 51,2 % | -35,1 % | 49,8 % | 3,0 % | 4,6 % | 16,0 % | 21,7 % | 12,6 % |
| Udbytte | 0,04 | 0,08 | 0,06 | 0,07 | 0,08 | 0,09 | 0,10 | 0,10 |
| Udbytte ratio | 84,9 % | 65,1 % | 65,4 % | 72,8 % | 94,9 % | 73,7 % | 67,3 % | 59,8 % |
Lønsomhed og afkast på kapital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 10,8 % | 15,2 % | 11,0 % | 11,3 % | 9,2 % | 10,4 % | 11,3 % | 11,8 % |
| EBIT-% (adj.) | 6,8 % | 6,6 % | 7,1 % | 7,5 % | 6,4 % | 6,9 % | 7,8 % | 8,4 % |
| EBIT-% | 3,8 % | 9,8 % | 6,7 % | 7,3 % | 5,5 % | 6,9 % | 7,8 % | 8,4 % |
| ROE | 7,7 % | 18,4 % | 13,2 % | 13,7 % | 11,7 % | 16,3 % | 18,6 % | 19,4 % |
| ROI | 6,9 % | 17,7 % | 12,8 % | 15,8 % | 13,0 % | 17,3 % | 20,8 % | 22,6 % |
Værdiansættelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Aktiekurs (EUR) | 1,28 | 1,52 | 1,05 | 1,23 | 1,67 | 1,67 | 1,67 | 1,67 |
| Aktier | 37,4 | 36,6 | 36,2 | 35,7 | 35,7 | 35,7 | 35,7 | 35,7 |
| Markedsværdi | 47,7 | 55,5 | 38,0 | 44,0 | 59,5 | 59,5 | 59,5 | 59,5 |
| Enterprise value | 60,0 | 63,3 | 50,4 | 53,2 | 65,4 | 63,6 | 60,2 | 57,9 |
| EV/S | 0,9 | 1,0 | 0,7 | 0,7 | 0,8 | 0,8 | 0,7 | 0,6 |
| EV/EBITDA | 8,4 | 6,3 | 6,5 | 5,8 | 8,7 | 7,2 | 6,0 | 5,4 |
| EV/EBIT (adj.) | 13,3 | 14,4 | 10,0 | 8,8 | 12,5 | 10,9 | 8,8 | 7,6 |
| EV/EBIT | 24,0 | 9,7 | 10,6 | 9,1 | 14,6 | 10,9 | 8,8 | 7,6 |
| P/E (adj.) | 12,7 | 23,2 | 10,7 | 12,2 | 15,8 | 13,6 | 11,2 | 10,0 |
| P/E | 27,1 | 12,3 | 11,5 | 12,8 | 19,7 | 13,6 | 11,2 | 10,0 |
| P/B | 2,0 | 2,2 | 1,5 | 1,7 | 2,3 | 2,2 | 2,0 | 1,9 |
| P/S | 0,7 | 0,8 | 0,5 | 0,5 | 0,7 | 0,7 | 0,7 | 0,7 |
| Udbytteprocent | 3,1 % | 5,3 % | 5,7 % | 5,7 % | 4,8 % | 5,4 % | 6,0 % | 6,0 % |
| Equity ratio | 41,4 % | 49,9 % | 44,4 % | 46,8 % | 48,0 % | 52,0 % | 55,6 % | 57,2 % |
| Gearing ratio | 52,6 % | 30,8 % | 50,0 % | 36,1 % | 22,6 % | 15,0 % | 2,3 % | -5,1 % |
Kvartalsdata
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 18,0 | 21,9 | 80,3 | 21,2 | 19,9 | 18,4 | 22,4 | 81,8 | |
| EBITDA | 2,0 | 2,9 | 9,1 | 2,6 | 0,6 | 1,7 | 2,6 | 7,5 | |
| EBIT | 1,2 | 1,9 | 5,8 | 1,8 | -0,1 | 0,9 | 1,9 | 4,5 | |
| Overskud før skat | 1,4 | 1,6 | 5,2 | 1,7 | -0,3 | 0,8 | 1,7 | 4,0 | |
| Netto indkomst | 1,1 | 0,9 | 3,4 | 1,3 | -0,2 | 0,6 | 1,4 | 3,0 |
ViserAlle indholdstyper
Onni Bidco Oy has received all necessary regulatory approvals for its voluntary recommended public cash tender offer for all the shares in Innofactor Plc
Innofactor Plc: Managers’ Transactions – Antti Rokala
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Innofactor Plc: Notification of major holdings in accordance with Chapter 9, Section 10 of the Finnish Securities Markets Act
Q2 IT service sector summary: Slightly steeper revenue decline, improved profitability and signs of demand bottoming out
Innofactor Plc: Managers’ Transactions – Martin Söderlind
Innofactor Plc: Managers’ Transactions – Jørn Ellefsen
Innofactor Plc: Managers’ Transactions – Janne Heikkinen
Innofactor Plc: Notification of major holdings in accordance with Chapter 9, Section 10 of the Finnish Securities Markets Act
Innofactor Plc: Notification of major holdings in accordance with Chapter 9, Section 10 of the Finnish Securities Markets Act
Innofactor Plc: Notification of major holdings in accordance with Chapter 9, Section 10 of the Finnish Securities Markets Act
Onni Bidco Oy commences the voluntary recommended public cash tender offer for all the shares in Innofactor Plc on 5 August 2024
Innofactor Plc: Statement of the Board of Directors regarding the voluntary recommended public cash tender offer by Onni Bidco Oy
Innofactor Plc: Notification of major holdings in accordance with Chapter 9, Section 10 of the Finnish Securities Markets Act
Innofactor: Good offer for owners, competing bid unlikely
Inside information: Onni Bidco Oy announces a voluntary recommended public cash tender offer for all the shares in Innofactor Plc
Innofactor Q2'24: Innofactor also faces market challenges
Innofactor Plc’s Half-Yearly Report for January 1–June 30, 2024 (IFRS)
